Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.38% first-year return on $54,600 initial cash invested.
-3.38%
Cash On Cash
5.8%
Cap Rate
0.95
DSCR
$1,850
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,850 income − $2,004 expenses = $154 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$2,004
Mortgage P&I
71%
$1,319
Property Taxes
6%
$114
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0